|
Delaware
|
| |
3826
|
| |
46-5319744
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Michael B. Kirwan
John J. Wolfel, Jr. Foley & Lardner LLP One Independent Drive, Suite 1300 Jacksonville, Florida 32202 (904) 359-2000 |
| |
Ross Carmel, Esq.
Peter DiChiara, Esq. Carmel, Milazzo & DiChiara LLP 55 West 39th Street, 18th Floor New York, New York 10016 Telephone: (212) 658-0458 Fax: (646) 838-1314 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐ (Do not check if a smaller reporting company)
|
| |
Smaller reporting company
☒
|
|
|
Emerging growth company
☒
|
| |
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Proposed Maximum
Aggregate Offering Price(2) |
| |
Amount of
Registration Fee |
| ||||||
Common Stock, $0.00001 par value per share(1)
|
| | | $ | [•] | | | | | $ | [•] | | |
Underwriters’ Warrants(3)(4)
|
| | | | — | | | | | | — | | |
Shares of Common Stock underlying Underwriters’ Warrants
|
| | | $ | [•] | | | | | $ | [•] | | |
Total:
|
| | | $ | 10,000,000 | | | | | $ | 1,212 | | |
|
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds to us, before expenses
|
| | | $ | | | | | | $ | | | |
| | |
Page
|
||
| | | | iii | |
| | | | 1 | |
| | | | 9 | |
| | | | 30 | |
| | | | 32 | |
| | | | 33 | |
| | | | 34 | |
| | | | 36 | |
| | | | 39 | |
| | | | 47 | |
| | | | 61 | |
| | | | 68 | |
| | | | 73 | |
| | | | 75 | |
| | | | 79 | |
| | | | 86 | |
| | | | 88 | |
| | | | 92 | |
| | | | 96 | |
| | | | 96 | |
| | | | 96 | |
| | | | F-1 |
| | |
For The Years Ended
December 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Consolidated Statements of Operations: | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | |
Sales
|
| | | $ | 1,138,052 | | | | | $ | 811,743 | | |
Other revenue
|
| | | | 200,700 | | | | | | 127,939 | | |
Total revenue
|
| | | | 1,338,752 | | | | | | 939,682 | | |
Cost of sales
|
| | | | 1,084,518 | | | | | | 520,095 | | |
Gross profit
|
| | | | 254,234 | | | | | | 419,587 | | |
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | | 974,531 | | | | | | 1,113,829 | | |
General and administrative
|
| | | | 806,897 | | | | | | 609,982 | | |
Total operating expenses
|
| | | | 1,781,428 | | | | | | 1,804,811 | | |
Operating loss
|
| | | | (1,527,194) | | | | | | (1,385,224) | | |
Other income and expenses | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 1,614 | | |
Interest and other expenses
|
| | | | (179,740) | | | | | | (50,740) | | |
Total other expenses, net
|
| | | | (179,740) | | | | | | (49,126) | | |
Net loss
|
| | | | (1,706,934) | | | | | | (1,434,350) | | |
Net loss per share – basic and diluted
|
| | | $ | (0.19) | | | | | $ | (0.16) | | |
Weighted average common shares – basic and diluted
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
|
| | |
As of December 31, 2017
|
| |||||||||||||||
| | |
Actual
|
| |
Pro
Forma(1) |
| |
Pro Forma as
Adjusted(2)(3) |
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 30,058 | | | | | $ | | | | | $ | | | ||
Working capital deficit
|
| | | $ | (1,964,445) | | | | | $ | | | | | | $ | | | |
Total assets
|
| | | $ | 1,079,515 | | | | | $ | | | | | | $ | | | |
Total liabilities
|
| | | $ | 2,833,898 | | | | | $ | | | | | | $ | | | |
Accumulated deficit
|
| | | $ | 4,303,374 | | | | | $ | | | | | | $ | | | |
Total stockholders’ deficit
|
| | | $ | (1,754,383) | | | | | $ | | | | | | $ | | | |
| | |
Actual
|
| |
Pro
Forma |
| |
Pro Forma As
Adjusted(1) |
| |||||||||
Cash and cash equivalents
|
| | | $ | | | | | | | | | | | | | | | |
Total debt
|
| | | $ | | | | | | | | | | | | | | | |
Series A-1 Convertible preferred stock, par value $0.00001 per share; 3,125,000 shares authorized, 3,125,000 shares issued and outstanding, actual; no shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | $ | | | | | | | | | | | | | | | |
Series A-2 convertible preferred stock, par value $0.00001 per share; 5,654,762 shares authorized, 2,666,664 shares issued and outstanding, actual; no shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | $ | | | | | | | | | | | | | | | |
Common stock, par value $0.00001 per share; 20,299,261 shares authorized, 9,000,000 shares issued and outstanding, actual; 20,299,261 shares authorized, 14,791,664 shares issued and outstanding, pro forma; [•] shares authorized, [•] shares issued and outstanding, pro forma as adjusted
|
| | | $ | | | | | | | | | | | | | | | |
Additional paid-in capital | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | $ | () | | | | | | | | | | | | | | |
Total stockholders’ (deficit) equity
|
| | | $ | () | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | | | | | | | | | | | | | |||
|
| Assumed initial public offering price per share | | | | | | | | | | |
|
Historical net tangible book value (deficit) per share as of September 30, 2018
|
| | | $ | | | |
|
| |
|
Increase in pro forma net tangible book value (deficit) attributable to conversion of our convertible preferred stock
|
| | | | | | | | | |
|
Pro forma net tangible book value (deficit) per share as of September 30, 2018, before giving effect to this offering
|
| | | | | | | | | |
|
Increase in pro forma net tangible book value (deficit) per share attributable to new investors participating in this offering
|
| | | | | | | | | |
|
Pro forma as adjusted net tangible book value (deficit) per share after this offering
|
| | | | | | | | | |
|
Dilution in pro forma net tangible book value (deficit) per share to new investors
participating in this offering |
| | | | | | | | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted
Average Price per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
New investors
|
| | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||
Total
|
| | | | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
|
| | |
For The Years Ended
December 31, |
| | |||||||||||
| | |
2017
|
| |
2016
|
| | ||||||||
Consolidated Statements of Operations: | | | | | | | | | | | | | | | ||
Revenue | | | | | | | | | | | | | | | ||
Sales
|
| | | $ | 1,138,052 | | | | | $ | 811,743 | | | | ||
Other revenue
|
| | | | 200,700 | | | | | | 127,939 | | | | ||
Total revenue
|
| | | | 1,338,752 | | | | | | 939,682 | | | | ||
Cost of sales
|
| | | | 1,084,518 | | | | | | 520,095 | | | | ||
Gross profit
|
| | | | 254,234 | | | | | | 419,587 | | | | ||
Operating expenses | | | | | | | | | | | | | | | ||
Research and development
|
| | | | 974,531 | | | | | | 1,113,829 | | | | ||
General and administrative
|
| | | | 806,897 | | | | | | 690,982 | | | | ||
Total operating expenses
|
| | | | 1,781,428 | | | | | | 1,804,811 | | | | ||
Operating loss
|
| | | | (1,527,194) | | | | | | (1,385,224) | | | | ||
Other income and expenses | | | | | | | | | | | | | | | ||
Other income
|
| | | | — | | | | | | 1,614 | | | | ||
Interest and other expenses
|
| | | | (179,740) | | | | | | (50,740) | | | | ||
Total other expenses, net
|
| | | | (179,740) | | | | | | (49,126) | | | | ||
Net loss
|
| | | | (1,706,934) | | | | | | (1,434,350) | | | | ||
Net loss per share – basic and diluted
|
| | | $ | (0.19) | | | | | $ | (0.16) | | | | ||
Weighted average common shares – basic and diluted
|
| | | | 9,000,000 | | | | | | 9,000,000 | | | | ||
| | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cash
|
| | | $ | 30,058 | | | | | $ | 207,253 | | |
Working capital deficiency
|
| | | $ | (1,964,445) | | | | | $ | (128,011) | | |
|
2. |
Updating customer portal to focus on the variety of applications and the solutions model SeqLL provides through sequencing products. The solutions model includes a multi-tiered scope from straight sample sequencing project to a comprehensive application development program. This approach will attract small companies without adequate resources as well as large companies looking for research support. |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Daniel Jones | | |
38
|
| | President, Chief Executive Officer and Director | |
John W. Kennedy | | |
61
|
| | Chief Financial Officer and Secretary | |
Key Employees | | | | | | | |
Erik Volke | | |
38
|
| | Director of Operations | |
Abhijeet Shinde | | |
38
|
| | Director of Engineering | |
Non-Employee Directors | | | | | | | |
William C. St. Laurent | | |
54
|
| | Chairman and Director | |
Douglas Miscoll | | |
58
|
| | Director | |
David Pfeffer | | |
59
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($) |
| |
Non-
Equity Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| ||||||||||||||||||||||||
Daniel Jones
Chief Executive Officer(1) |
| | | | 2017 | | | | | | 140,000 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 140,000 | | |
| | | 2016 | | | | | | 140,000 | | | | | | 0 | | | | | | 0 | | | | | | | | | | | | | | | | | | | | | | | | 140,000 | | | ||
Elizabeth Reczek Former
Chief Executive Officer(2) |
| | | | 2017 | | | | | | 155,000 | | | | | | | | | | | | 0 | | | | | | | | | | | | | | | | | | | | | | | | 155,000 | | |
| | | 2016 | | | | | | 155,000 | | | | | | | | | | | | 0 | | | | | | | | | | | | | | | | | | | | | | | | 155,000 | | | ||
John W. Kennedy Chief Financial Officer(3)
|
| | | | 2017 | | | | | | 60,000 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 60,000 | | |
| | |
Beneficial Ownership
Prior to Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares |
| |
Percentage
|
| |
Number
of Shares |
| |
Percentage
|
| |||||||||
5% Stockholders, Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | |
Daniel Jones(2)
|
| | | | 4,708,500 | | | | | | 26.35% | | | | | | | | | % | | |
John W. Kennedy(3)
|
| | | | 250,000 | | | | | | 1.40% | | | | | | | | | % | | |
Douglas Miscoll(4)
|
| | | | 108,125 | | | | | | * | | | | | | | | | | | |
William C. St. Laurent(5)
|
| | | | 10,707,809 | | | | | | 59.94% | | | | | | | | | | | |
David Pfeffer(6)
|
| | | | 30,000 | | | | | | * | | | | | | | | | | | |
All directors and executive officers as a group (5 persons)
|
| | | | 15,804,434 | | | | | | 88.48% | | | | | | | | | % | | |
Name
|
| |
Number of
Shares |
| |||
WallachBeth Capital, LLC
|
| |
|
| |||
Total
|
| | | | | | |
|
| | |
Per Share
|
| |
Total Without
Over-Allotment Option |
| |
Total With
Over-Allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount (9%)
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Hyperlink
|
| |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
2017
|
| |
2016
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 30,058 | | | | | $ | 207,253 | | |
Accounts receivable
|
| | | | | | | | | | | | |
Customers
|
| | | | 44,910 | | | | | | 199,967 | | |
Related party
|
| | | | — | | | | | | 46,807 | | |
Inventory
|
| | | | 783,573 | | | | | | 1,134,951 | | |
Prepaid expenses
|
| | | | 2,438 | | | | | | 5,147 | | |
Total current assets
|
| | | | 860,979 | | | | | | 1,594,125 | | |
Other assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 189,971 | | | | | | 251,526 | | |
Other assets
|
| | | | 28,565 | | | | | | 21,989 | | |
Total assets
|
| | | $ | 1,079,515 | | | | | $ | 1,867,640 | | |
Liabilities and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 100,647 | | | | | $ | 167,799 | | |
Accounts payable – related parties
|
| | | | 114,204 | | | | | | — | | |
Accrued expenses
|
| | | | 239,371 | | | | | | 122,552 | | |
Deferred revenue
|
| | | | 82,245 | | | | | | 394,053 | | |
Notes payable
|
| | | | 287,439 | | | | | | — | | |
Convertible promissory notes
|
| | | | 1,970,000 | | | | | | 1,000,000 | | |
Deferred rent
|
| | | | 31,518 | | | | | | 37,732 | | |
Total current liabilities
|
| | | | 2,825,424 | | | | | | 1,722,136 | | |
Non-current liabilities | | | | | | | | | | | | | |
Liability related to warrants
|
| | | | 8,474 | | | | | | 6,018 | | |
Notes payable, long term
|
| | | | — | | | | | | 297,956 | | |
Total non-current liabilities
|
| | | | 8,474 | | | | | | 303,974 | | |
Total liabilities
|
| | | | 2,833,898 | | | | | | 2,026,110 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Preferred stock, $0.00001 par value; 4,125,000 and 3,125,000 shares authorized at December 31, 2017 and 2016; 3,854,165 shares issued and outstanding at December 31, 2017 and 2016
|
| | | | 38 | | | | | | 38 | | |
Common stock, $0.00001 par value; 15,071,428 shares authorized at December 31, 2017 and 2016; 9,000,000 shares issued and outstanding at December 31, 2017 and 2016
|
| | | | 90 | | | | | | 90 | | |
Additional paid-in capital
|
| | | | 2,548,863 | | | | | | 2,437,842 | | |
Accumulated deficit
|
| | | | (4,303,374) | | | | | | (2,596,440) | | |
Total stockholders’ deficit
|
| | | | (1,754,383) | | | | | | (158,470) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 1,079,515 | | | | | $ | 1,867,640 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Revenue | | | | | | | | | | | | | |
Sales
|
| | | $ | 1,138,052 | | | | | $ | 811,743 | | |
Other revenue
|
| | | | 200,700 | | | | | | 127,939 | | |
Total revenue
|
| | | | 1,338,752 | | | | | | 939,682 | | |
Cost of sales
|
| | | | 1,084,518 | | | | | | 520,095 | | |
Gross profit
|
| | | | 254,234 | | | | | | 419,587 | | |
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | | 974,531 | | | | | | 1,113,829 | | |
General and administrative
|
| | | | 806,897 | | | | | | 690,982 | | |
Total operating expenses
|
| | | | 1,781,428 | | | | | | 1,804,811 | | |
Operating loss
|
| | | | (1,527,194) | | | | | | (1,385,224) | | |
Other income and expenses | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 1,614 | | |
Interest and other expenses
|
| | | | (179,740) | | | | | | (50,740) | | |
Total other expenses, net
|
| | | | (179,740) | | | | | | (49,126) | | |
Net Loss
|
| | | | (1,706,934) | | | | | | (1,434,350) | | |
Net loss per share – basic and diluted
|
| | | $ | (0.19) | | | | | $ | (0.16) | | |
Weighted average common shares – basic and diluted
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
|
| | |
Preferred stock
|
| |
Common stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2015
|
| | | | 3,125,000 | | | | | $ | 31 | | | | | | 9,000,000 | | | | | $ | 90 | | | | | $ | 1,124,405 | | | | | $ | (1,162,090) | | | | | $ | (37,564) | | |
Issuance of preferred stock in private
placement |
| | | | 729,165 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 1,224,990 | | | | | | — | | | | |
|
1,224,997
|
| |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,447 | | | | | | — | | | | |
|
88,447
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,434,350) | | | | |
|
(1,434,350)
|
| |
Balance as of December 31, 2016
|
| | | | 3,854,165 | | | | | | 38 | | | | | | 9,000,000 | | | | | | 90 | | | | | | 2,437,842 | | | | | | (2,596,440) | | | | | | (158,470) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111,021 | | | | | | — | | | | |
|
111,021
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,706,934) | | | | |
|
(1,706,934)
|
| |
Balance as of December 31, 2017
|
| | | | 3,854,165 | | | | | $ | 38 | | | | | | 9,000,000 | | | | | $ | 90 | | | | | $ | 2,548,863 | | | | | $ | (4,303,374) | | | | | $ | (1,754,383) | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,706,934) | | | | | $ | (1,434,350) | | |
Adjustment to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 72,636 | | | | | | 48,862 | | |
Stock-based compensation
|
| | | | 111,021 | | | | | | 88,447 | | |
Issuance of derivative warrants
|
| | | | 2,456 | | | | | | 6,018 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable – customers
|
| | | | 155,057 | | | | | | (128,472) | | |
Accounts receivable – related party
|
| | | | 46,807 | | | | | | (30,738) | | |
Prepaid expenses
|
| | | | 2,709 | | | | | | (26) | | |
Inventory
|
| | | | 351,378 | | | | | | (781,434) | | |
Other assets
|
| | | | (6,576) | | | | | | (5,284) | | |
Accounts payable and accrued expenses
|
| | | | 49,667 | | | | | | 81,342 | | |
Accounts payable – related parties
|
| | | | 114,204 | | | | | | — | | |
Deferred revenue
|
| | | | (311,808) | | | | | | (2,802) | | |
Deferred rent
|
| | | | (6,214) | | | | | | 8,013 | | |
Net cash used in operating activities
|
| | | | (1,125,597) | | | | | | (2,150,424) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (11,081) | | | | | | (110,474) | | |
Net cash used in investing activities
|
| | | | (11,081) | | | | | | (110,474) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Payments of convertible promissory notes
|
| | | | 1,979,315 | | | | | | 1,000,000 | | |
Payment of convertible promissory notes
|
| | | | (1,009,315) | | | | | | — | | |
Payment of notes payable
|
| | | | (10,517) | | | | | | (57,687) | | |
Proceeds from issuance of preferred stock
|
| | | | — | | | | | | 1,224,997 | | |
Net cash provided by financing activities
|
| | | | 959,483 | | | | | | 2,167,310 | | |
Net decrease in cash
|
| | | | (177,195) | | | | | | (93,588) | | |
Cash, beginning of year
|
| | | | 207,253 | | | | | | 300,841 | | |
Cash, end of year
|
| | | $ | 30,058 | | | | | $ | 207,253 | | |
|
| | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
Raw Materials
|
| | | $ | 60,518 | | | | | $ | 96,180 | | |
Work in Process
|
| | | $ | 281,851 | | | | | $ | 259,106 | | |
Finished Goods
|
| | | | 441,204 | | | | | | 779,665 | | |
Total Inventory
|
| | | $ | 783,573 | | | | | $ | 1,134,951 | | |
|
| | |
Warrant
Liability |
| |||
Total warrant liability at December 31, 2015
|
| | | $ | — | | |
Warrants to purchase 79,463 shares issued
|
| | | | 6,018 | | |
Adjustment to record warrants at fair value
|
| | | | — | | |
Total warrant liability at December 31, 2016
|
| | | $ | 6,018 | | |
Warrants to purchase an additional 34,639 shares issued
|
| | | | 2,456 | | |
Adjustment to record warrants at fair value
|
| | | | — | | |
Total warrant liability at December 31, 2017
|
| | | $ | 8,474 | | |
|
| | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
Lab Equipment
|
| | | $ | 294,509 | | | | | $ | 294,509 | | |
Leasehold Improvements
|
| | | | 74,390 | | | | | | 63,310 | | |
| | | | | 368,899 | | | | | | 357,819 | | |
Less accumulated depreciation and amortization
|
| | | | (178,928) | | | | | | (106,293) | | |
| | | | $ | 189,971 | | | | | $ | 251,526 | | |
|
| | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
Employee compensation
|
| | | $ | 22,550 | | | | | $ | 27,402 | | |
Interest expense
|
| | | | 192,006 | | | | | | 29,723 | | |
Professional and legal fees
|
| | | | 17,422 | | | | | | 61,200 | | |
Other
|
| | | | 7,393 | | | | | | 4,227 | | |
| | | | $ | 239,371 | | | | | $ | 122,552 | | |
|
| | |
Number of
Options |
| |
Weighted-Average
Exercise Price per Share |
| |
Weighted Average
Remaining Contractual Term (in Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2017
|
| | | | 1,230,000 | | | | | $ | 0.49 | | | | | | 9.06 | | | | | $ | 11,500 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cancelled/Forfeited
|
| | | | (145,000) | | | | | | 0.52 | | | | | | | | | | | $ | 81,100 | | |
Oustanding as of December 31, 2017
|
| | | | 1,085,000 | | | | | $ | 0.49 | | | | | | 7.98 | | | | | $ | 557,250 | | |
Vest and unvested expected to vest at December 31, 2017
|
| | | | 1,030,750 | | | | | $ | 0.49 | | | | | | 7.98 | | | | | $ | 529,388 | | |
Exercisable at December 31, 2017
|
| | | | 724,408 | | | | | $ | 0.47 | | | | | | 7.77 | | | | | $ | 384,423 | | |
|
| | |
2016
|
|
Risk-free interest rate
|
| |
1.15 – 2.13%
|
|
Expected option life
|
| |
6.25
|
|
Expected dividend yield
|
| |
—%
|
|
Expected stock price volatility
|
| |
70 – 72%
|
|
| | |
2017
|
| |
2016
|
| ||||||
Computed “expected” tax benefit
|
| | | | -34.0% | | | | | | -34.0% | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | |
State taxes, net of federal benefit
|
| | | | -8.0% | | | | | | -8.0% | | |
Permanent differences
|
| | | | 0.0% | | | | | | 0.0% | | |
Increase in valuation reserve
|
| | | | 42.0% | | | | | | 42.0% | | |
| | | | | 0.0% | | | | | | 0.0% | | |
|
Issuance Date
|
| |
Number of Shares
Issuable Upon Exercise of Outstanding Warrants |
| |
Exercise
Price |
| |
Expiration
Date |
| |||||||||
2/19/2016
|
| | | | 17,857 | | | | | $ | 1.68 | | | | | | 2/19/2021 | | |
2/19/2016
|
| | | | 17,857 | | | | | $ | 1.68 | | | | | | 2/19/2021 | | |
3/25/2016
|
| | | | 5,357 | | | | | $ | 1.68 | | | | | | 3/25/2021 | | |
3/25/2016
|
| | | | 2,678 | | | | | $ | 1.68 | | | | | | 3/25/2021 | | |
9/12/2016
|
| | | | 17,857 | | | | | $ | 1.68 | | | | | | 9/12/2021 | | |
9/14/2016
|
| | | | 17,857 | | | | | $ | 1.68 | | | | | | 9/14/2021 | | |
1/27/2017
|
| | | | 8,035 | | | | | $ | 1.68 | | | | | | 1/27/2022 | | |
2/22/2017
|
| | | | 892 | | | | | $ | 1.68 | | | | | | 2/22/2022 | | |
2/27/2017
|
| | | | 8,928 | | | | | $ | 1.68 | | | | | | 2/27/2022 | | |
5/4/2017
|
| | | | 7,142 | | | | | $ | 1.68 | | | | | | 5/4/2022 | | |
6/14/2017
|
| | | | 2,500 | | | | | $ | 1.68 | | | | | | 6/14/2022 | | |
11/27/2017
|
| | | | 3,571 | | | | | $ | 1.68 | | | | | | 11/27/2022 | | |
12/13/2017
|
| | | | 3,571 | | | | | $ | 1.68 | | | | | | 12/13/2022 | | |
Total
|
| | | | 114,102 | | | | | | | | | | | | | | |
|
2018
|
| | | $ | 103,802 | | |
|
2019
|
| | | | 108,724 | | |
|
2020
|
| | | | 27,489 | | |
|
Total
|
| | | $ | 240,015 | | |
|
| | |
Amount
to be Paid |
| |||
SEC registration fee
|
| | | $ | 1,212 | | |
FINRA filing fee
|
| | | $ | * | | |
The Nasdaq Capital Market initial listing fee
|
| | | $ | * | | |
Printing and engraving expenses
|
| | | $ | * | | |
Accounting fees and expenses
|
| | | $ | * | | |
Legal fees and expenses
|
| | | $ | * | | |
Transfer agent and registrar fees
|
| | | $ | * | | |
Miscellaneous fees and expenses
|
| | | $ | * | | |
Total
|
| | | $ | * | | |
|
Exhibit Number |
| |
Description of Exhibits
|
|
1.1* | | | Form of Underwriting Agreement | |
3.1* | | | Amended and Restated Certificate of Incorporation, as currently in effect | |
3.2* | | | Bylaws, as currently in effect | |
3.3* | | | Form of Amended and Restated Certificate of Incorporation, to be in effect upon the completion of this offering | |
3.4* | | | Form of Amended and Restated Bylaws, to be in effect upon the completion of this offering | |
4.1* | | | Specimen common stock certificate | |
4.2* | | | Form of Underwriters’ Warrant | |
4.3* | | | Form of Convertible Note | |
4.4* | | | Form of Outstanding Warrant | |
5.1* | | | Opinion of Foley & Lardner LLP | |
10.1*# | | | Amended and Restated 2014 Equity Incentive Plan | |
10.2* | | | License Agreement dated March 15, 2013 between SeqLL, LLC and Helicos Biosciences Corporation | |
10.3* | | | Sub-License Agreement dated March 15, 2013 between SeqLL, LLC and Helicos Biosciences Corporation | |
10.4* | | | Form of Amended and Restated Investors Rights Agreement | |
10.5* | | | Commercial Lease dated November 25, 2014 by and between SeqLL, LLC, JAM Cambridge Ventures, LLC and RAM Cambridge Venture LLC | |
10.7* | | | First Amendment to the Lease Agreement dated April 1, 2016, by and between SeqLL, LLC, JAM Cambridge Ventures, LLC and RAM Cambridge Venture LLC | |
10.8* | | | Amended and Restated Voting Agreement | |
Exhibit Number |
| |
Description of Exhibits
|
|
10.9* | | | Amended and Restated Right of First Refusal and Co-Sale Agreement | |
10.10* | | | Exchange Agreement dated September 30, 2018 by and between SeqLL Inc. and St. Laurent Investments, LLC | |
10.11* | | | Form of Stock Option Agreement | |
10.12* | | | Form of Series A-1 Preferred Stock Purchase Agreement | |
10.13* | | | Form of Amended and Restated Series A-2 Preferred Stock Purchase Agreement | |
21.1* | | | Subsidiaries of the Registrant | |
23.1 | | | Consent of Wolf & Company, P.C., independent registered public accounting firm | |
23.2* | | | Consent of Foley & Lardner LLP (included in Exhibit 5.1) | |
24.1 | | | Power of Attorney (included on signature page to this registration statement) | |
| | | | SEQLL INC. | |
| | | |
By:
/s/ Daniel Jones
Daniel Jones
Chief Executive Officer |
|
Signature
|
| |
Title
|
| |
Date
|
|
/s/ Daniel Jones
Daniel Jones
|
| | Chief Executive Officer and Director (Principal Executive Officer) |
| |
November 16, 2018
|
|
/s/ John W. Kennedy
John W. Kennedy
|
| | Chief Financial Officer and Secretary (Principal Financial and Accounting Officer) |
| |
November 16, 2018
|
|
/s/ William C. St. Laurent
William C. St. Laurent
|
| | Director | | |
November 16, 2018
|
|
/s/ Douglas Miscoll
Douglas Miscoll
|
| | Director | | |
November 16, 2018
|
|
/s/ David Pfeffer
David Pfeffer
|
| | Director | | |
November 16, 2018
|
|
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement on Form S-1 of SeqLL Inc. of our report dated November 16, 2018, relating to the consolidated financial statements of SeqLL Inc., appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading “Experts” in such Prospectus.
/s/ Wolf & Company, P.C.
Wolf & Company, P.C.
Boston, Massachusetts
November 16, 2018